Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.94% first-year return on $338k initial cash invested.
-15.94%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$6,980
Rent
-$4,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,980 income − $11,463 expenses = $4,483 out of pocket
Investment Breakdown
|
Purchase Price
$1522k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$304k
Closing costs
1%
$15,217
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,980
Total Expenses
$11,463
Mortgage P&I
109%
$7,626
Property Taxes
13%
$922
Home Insurance
8%
$542
HOA
0%
$0
Property Management
12%
$838
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768